| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 26,998 | 0 | 27,686 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD TOTAL STOCK MARKET INDEX FUND ADMIRAL 28,052.518 SHARES | 1,353,534 | 1,353,534 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX ADMIRAL 25,990.233 SHARES | 769,051 | 769,051 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 17,626 | 0 | 17,900 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASE RECEIVABLE | 914,245 | 495,143 | |
| FINANCING COSTS, NET OF AMORTIZATION | 6,608 | 0 | |
| LAND LEASE, NET OF AMORTIZATION | 329,313 | 325,188 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENT | 279,299 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMORTIZATION | 10,733 | 10,733 | 0 | |
| GRANT APPLICATION ADMINISTRATION | 11,770 | 0 | 11,605 | |
| INSURANCE | 9,592 | 0 | 9,592 | |
| INFORMATION TECHNOLOGY | 12,241 | 0 | 9,514 | |
| OFFICE EXPENSE | 99 | 0 | 99 | |
| OTHER EXPENSE | 96 | 0 | 96 | |
| DUES AND SUBSCRIPTIONS | 2,454 | 0 | 2,454 | |
| ADVERTISING | 250 | 0 | 250 | |
| POST OFFICE BOX | 102 | 0 | 102 | |
| TELEPHONE | 157 | 0 | 182 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP FEES | 54,675 | 54,675 | |
| BAD DEBT RECOVERIES | 164 | 164 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SWAP AGREEMENT | 6,676 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 45,110 | 45,110 |
| INTEREST LIABILITY SWAP AGREEMENT | 6,698 | 22 |
| DEFERRED EXCISE TAX | 5,100 | 2,300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 19,024 | 19,024 | 0 | |
| ADMINISTRATIVE FEES | 14,075 | 0 | 14,060 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 8,477 | 0 | 0 |